The Discounted Cash Flow (DCF) valuation of Soda Nikka Co Ltd (8158.T) is 1,142.98 JPY. With the latest stock price at 1,079.00 JPY, the upside of Soda Nikka Co Ltd based on DCF is 5.9%.
Based on the latest price of 1,079.00 JPY and our DCF valuation, Soda Nikka Co Ltd (8158.T) is a buy. buying 8158.T stocks now will result in a potential gain of 5.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.4% | 6.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 852.64 - 1,938.19 | 1,142.98 |
| Upside | -21.0% - 79.6% | 5.9% |